Stock Analysis on Net

Micron Technology Inc. (NASDAQ:MU)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Micron Technology Inc., adjusted total assets

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Total assets 64,254 66,283 58,849 53,678 48,887 43,376
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 564 471
Less: Deferred tax assets2 756 702 782 707 837 1,022
After Adjustment
Adjusted total assets 63,498 65,581 58,067 52,971 48,614 42,825

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

Micron Technology Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Total liabilities 20,134 16,376 14,916 14,682 12,019 10,112
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 564 471
Less: Deferred tax liabilities (included in Other noncurrent liabilities)2 117 13 10 9 4 3
After Adjustment
Adjusted total liabilities 20,017 16,363 14,906 14,673 12,579 10,580

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities (included in Other noncurrent liabilities). See details »


Adjustments to Stockholders’ Equity

Micron Technology Inc., adjusted total Micron shareholders’ equity

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Adjustments
Less: Net deferred tax assets (liabilities)1 639 689 772 698 833 1,019
Add: Redeemable noncontrolling interest 98 97
Add: Noncontrolling interest in subsidiary 889 870
After Adjustment
Adjusted total equity 43,481 49,218 43,161 38,298 36,035 32,242

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Micron Technology Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Current debt 278 103 155 270 1,310 859
Long-term debt 13,052 6,803 6,621 6,373 4,541 3,777
Total reported debt 13,330 6,906 6,776 6,643 5,851 4,636
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Total reported capital 57,450 56,813 50,709 45,639 41,732 36,930
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 564 471
Add: Current operating lease liabilities (included in Accounts payable and accrued expenses)2 66 60 55 54
Add: Noncurrent operating lease liabilities3 603 610 504 533
Adjusted total debt 13,999 7,576 7,335 7,230 6,415 5,107
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 639 689 772 698 833 1,019
Add: Redeemable noncontrolling interest 98 97
Add: Noncontrolling interest in subsidiary 889 870
Adjusted total equity 43,481 49,218 43,161 38,298 36,035 32,242
After Adjustment
Adjusted total capital 57,480 56,794 50,496 45,528 42,450 37,349

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accounts payable and accrued expenses). See details »

3 Noncurrent operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

Micron Technology Inc., adjusted net income (loss) attributable to Micron

US$ in millions

Microsoft Excel
12 months ended: Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Adjustments
Add: Deferred income tax expense (benefit)1 (7) 294 (19) 110 336 (259)
Add: Other comprehensive income (loss), net of tax 248 (562) (69) 62 (1) (19)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 23 45 3
After Adjustment
Adjusted net income (loss) (5,592) 8,419 5,773 2,882 6,693 13,860

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Deferred income tax expense (benefit). See details »